[DATAPRP] YoY Annual (Unaudited) Result on 31-Mar-2003 [#4]

Stock
[DATAPRP] DATAPREP HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
DATAPRP's Result
DATAPRP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 74,657 71,282 85,552 97,089 133,413 96,473 53,970 5.55%
PBT 388 2,048 -38,174 -35,666 15,347 1,703 -11,439 -
Tax -1,878 319 -1,103 1,742 -15,347 -827 11,439 -
NP -1,490 2,367 -39,277 -33,924 0 876 0 -
-
NP to SH -1,813 2,367 -39,277 -33,924 0 876 -10,926 -25.86%
-
Tax Rate 484.02% -15.58% - - 100.00% 48.56% - -
Total Cost 76,147 68,915 124,829 131,013 133,413 95,597 53,970 5.90%
-
Net Worth 11,511 10,875 4,423 24,845 45,718 -57,227 -56,227 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 11,511 10,875 4,423 24,845 45,718 -57,227 -56,227 -
NOSH 71,944 63,972 63,197 47,780 31,970 31,970 31,947 14.48%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -2.00% 3.32% -45.91% -34.94% 0.00% 0.91% 0.00% -
ROE -15.75% 21.76% -887.86% -136.54% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 103.77 111.43 135.37 203.20 417.30 301.75 168.93 -7.79%
EPS -2.52 3.70 -62.15 -71.00 39.49 2.74 -34.20 -35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.07 0.52 1.43 -1.79 -1.76 -
Adjusted Per Share Value based on latest NOSH - 61,480
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.88 9.43 11.32 12.85 17.65 12.77 7.14 5.55%
EPS -0.24 0.31 -5.20 -4.49 39.49 0.12 -1.45 -25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0144 0.0059 0.0329 0.0605 -0.0757 -0.0744 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.51 0.69 1.34 1.16 1.90 1.50 10.00 -
P/RPS 0.49 0.62 0.99 0.57 0.46 0.50 5.92 -33.97%
P/EPS -20.24 18.65 -2.16 -1.63 4.81 54.74 -29.24 -5.94%
EY -4.94 5.36 -46.38 -61.21 20.78 1.83 -3.42 6.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 4.06 19.14 2.23 1.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 31/05/04 30/05/03 31/05/02 31/05/01 25/05/00 -
Price 0.30 0.57 1.03 1.37 2.38 1.50 7.40 -
P/RPS 0.29 0.51 0.76 0.67 0.57 0.50 4.38 -36.38%
P/EPS -11.90 15.41 -1.66 -1.93 6.03 54.74 -21.64 -9.48%
EY -8.40 6.49 -60.34 -51.82 16.59 1.83 -4.62 10.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 3.35 14.71 2.63 1.66 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment